[UTDPLT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -81.11%
YoY- -11.03%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 950,222 669,876 457,526 215,717 1,183,389 879,125 570,724 40.34%
PBT 340,476 222,624 158,964 83,383 454,239 335,792 202,405 41.30%
Tax -87,989 -61,828 -37,281 -18,631 -111,688 -85,223 -52,185 41.52%
NP 252,487 160,796 121,683 64,752 342,551 250,569 150,220 41.23%
-
NP to SH 251,831 160,761 121,720 64,637 342,241 250,033 149,715 41.30%
-
Tax Rate 25.84% 27.77% 23.45% 22.34% 24.59% 25.38% 25.78% -
Total Cost 697,735 509,080 335,843 150,965 840,838 628,556 420,504 40.02%
-
Net Worth 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 5.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 214,880 - - - 260,167 - - -
Div Payout % 85.33% - - - 76.02% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 2,120,888 2,020,983 5.73%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.57% 24.00% 26.60% 30.02% 28.95% 28.50% 26.32% -
ROE 11.46% 7.41% 5.68% 2.92% 15.92% 11.79% 7.41% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 456.58 321.85 219.82 103.64 568.57 422.38 274.21 40.35%
EPS 121.00 77.24 58.48 31.06 164.43 120.13 71.93 41.30%
DPS 103.25 0.00 0.00 0.00 125.00 0.00 0.00 -
NAPS 10.56 10.43 10.29 10.63 10.33 10.19 9.71 5.73%
Adjusted Per Share Value based on latest NOSH - 208,134
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 228.27 160.92 109.91 51.82 284.29 211.19 137.10 40.34%
EPS 60.50 38.62 29.24 15.53 82.22 60.07 35.97 41.29%
DPS 51.62 0.00 0.00 0.00 62.50 0.00 0.00 -
NAPS 5.2796 5.215 5.145 5.315 5.165 5.095 4.855 5.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 26.00 26.60 28.10 27.20 25.00 25.00 25.90 -
P/RPS 5.69 8.26 12.78 26.24 4.40 5.92 9.45 -28.62%
P/EPS 21.49 34.44 48.05 87.59 15.20 20.81 36.01 -29.05%
EY 4.65 2.90 2.08 1.14 6.58 4.81 2.78 40.77%
DY 3.97 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 2.46 2.55 2.73 2.56 2.42 2.45 2.67 -5.30%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 26/08/13 13/05/13 25/02/13 26/11/12 27/08/12 -
Price 25.00 26.10 25.94 27.24 26.30 25.30 27.00 -
P/RPS 5.48 8.11 11.80 26.28 4.63 5.99 9.85 -32.28%
P/EPS 20.66 33.79 44.36 87.71 15.99 21.06 37.54 -32.76%
EY 4.84 2.96 2.25 1.14 6.25 4.75 2.66 48.87%
DY 4.13 0.00 0.00 0.00 4.75 0.00 0.00 -
P/NAPS 2.37 2.50 2.52 2.56 2.55 2.48 2.78 -10.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment